Highlights

[GOODWAY] YoY Quarter Result on 2018-09-30 [#1]

Stock [GOODWAY]: GOODWAY INTEGRATED INDUSTRIES BHD
Announcement Date 03-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -112.85%    YoY -     -103.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 20,704 31,513 47,429 43,500 58,229 73,195 78,266 -18.49%
  YoY % -34.30% -33.56% 9.03% -25.29% -20.45% -6.48% -
  Horiz. % 26.45% 40.26% 60.60% 55.58% 74.40% 93.52% 100.00%
PBT -107 3,119 -1,099 217 643 2,887 1,750 -
  YoY % -103.43% 383.80% -606.45% -66.25% -77.73% 64.97% -
  Horiz. % -6.11% 178.23% -62.80% 12.40% 36.74% 164.97% 100.00%
Tax 0 0 2,364 -923 -617 -1,066 -540 -
  YoY % 0.00% 0.00% 356.12% -49.59% 42.12% -97.41% -
  Horiz. % -0.00% -0.00% -437.78% 170.93% 114.26% 197.41% 100.00%
NP -107 3,119 1,265 -706 26 1,821 1,210 -
  YoY % -103.43% 146.56% 279.18% -2,815.38% -98.57% 50.50% -
  Horiz. % -8.84% 257.77% 104.55% -58.35% 2.15% 150.50% 100.00%
NP to SH -96 3,120 -1,272 -685 -11 1,784 1,228 -
  YoY % -103.08% 345.28% -85.69% -6,127.27% -100.62% 45.28% -
  Horiz. % -7.82% 254.07% -103.58% -55.78% -0.90% 145.28% 100.00%
Tax Rate - % - % - % 425.35 % 95.96 % 36.92 % 30.86 % -
  YoY % 0.00% 0.00% 0.00% 343.26% 159.91% 19.64% -
  Horiz. % 0.00% 0.00% 0.00% 1,378.32% 310.95% 119.64% 100.00%
Total Cost 20,811 28,394 46,164 44,206 58,203 71,374 77,056 -18.23%
  YoY % -26.71% -38.49% 4.43% -24.05% -18.45% -7.37% -
  Horiz. % 27.01% 36.85% 59.91% 57.37% 75.53% 92.63% 100.00%
Net Worth 44,207 44,207 70,731 78,467 91,729 92,835 88,414 -10.11%
  YoY % -0.00% -37.50% -9.86% -14.46% -1.19% 5.00% -
  Horiz. % 50.00% 50.00% 80.00% 88.75% 103.75% 105.00% 100.00%
Dividend
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 44,207 44,207 70,731 78,467 91,729 92,835 88,414 -10.11%
  YoY % -0.00% -37.50% -9.86% -14.46% -1.19% 5.00% -
  Horiz. % 50.00% 50.00% 80.00% 88.75% 103.75% 105.00% 100.00%
NOSH 110,517 110,518 110,518 110,518 110,518 110,518 110,518 -0.00%
  YoY % -0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -0.52 % 9.90 % 2.67 % -1.62 % 0.04 % 2.49 % 1.55 % -
  YoY % -105.25% 270.79% 264.81% -4,150.00% -98.39% 60.65% -
  Horiz. % -33.55% 638.71% 172.26% -104.52% 2.58% 160.65% 100.00%
ROE -0.22 % 7.06 % -1.80 % -0.87 % -0.01 % 1.92 % 1.39 % -
  YoY % -103.12% 492.22% -106.90% -8,600.00% -100.52% 38.13% -
  Horiz. % -15.83% 507.91% -129.50% -62.59% -0.72% 138.13% 100.00%
Per Share
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.73 28.51 42.92 39.36 52.69 66.23 70.82 -18.49%
  YoY % -34.30% -33.57% 9.04% -25.30% -20.44% -6.48% -
  Horiz. % 26.45% 40.26% 60.60% 55.58% 74.40% 93.52% 100.00%
EPS -0.09 2.82 -1.15 -0.62 -0.01 1.61 1.32 -
  YoY % -103.19% 345.22% -85.48% -6,100.00% -100.62% 21.97% -
  Horiz. % -6.82% 213.64% -87.12% -46.97% -0.76% 121.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4000 0.4000 0.6400 0.7100 0.8300 0.8400 0.8000 -10.11%
  YoY % 0.00% -37.50% -9.86% -14.46% -1.19% 5.00% -
  Horiz. % 50.00% 50.00% 80.00% 88.75% 103.75% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 110,517
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.73 28.51 42.92 39.36 52.69 66.23 70.82 -18.49%
  YoY % -34.30% -33.57% 9.04% -25.30% -20.44% -6.48% -
  Horiz. % 26.45% 40.26% 60.60% 55.58% 74.40% 93.52% 100.00%
EPS -0.09 2.82 -1.15 -0.62 -0.01 1.61 1.11 -
  YoY % -103.19% 345.22% -85.48% -6,100.00% -100.62% 45.05% -
  Horiz. % -8.11% 254.05% -103.60% -55.86% -0.90% 145.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4000 0.4000 0.6400 0.7100 0.8300 0.8400 0.8000 -10.11%
  YoY % 0.00% -37.50% -9.86% -14.46% -1.19% 5.00% -
  Horiz. % 50.00% 50.00% 80.00% 88.75% 103.75% 105.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2550 0.2250 0.2300 0.3700 0.4600 0.3700 0.4100 -
P/RPS 1.36 0.79 0.54 0.94 0.87 0.56 0.58 14.00%
  YoY % 72.15% 46.30% -42.55% 8.05% 55.36% -3.45% -
  Horiz. % 234.48% 136.21% 93.10% 162.07% 150.00% 96.55% 100.00%
P/EPS -293.56 7.97 -19.98 -59.70 -4,621.66 22.92 36.90 -
  YoY % -3,783.31% 139.89% 66.53% 98.71% -20,264.31% -37.89% -
  Horiz. % -795.56% 21.60% -54.15% -161.79% -12,524.82% 62.11% 100.00%
EY -0.34 12.55 -5.00 -1.68 -0.02 4.36 2.71 -
  YoY % -102.71% 351.00% -197.62% -8,300.00% -100.46% 60.89% -
  Horiz. % -12.55% 463.10% -184.50% -61.99% -0.74% 160.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.56 0.36 0.52 0.55 0.44 0.51 3.55%
  YoY % 14.29% 55.56% -30.77% -5.45% 25.00% -13.73% -
  Horiz. % 125.49% 109.80% 70.59% 101.96% 107.84% 86.27% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 03/12/18 30/11/17 30/05/16 19/05/15 26/05/14 20/05/13 15/05/12 -
Price 0.2200 0.2000 0.2150 0.3800 0.5450 0.3800 0.4000 -
P/RPS 1.17 0.70 0.50 0.97 1.03 0.57 0.56 12.00%
  YoY % 67.14% 40.00% -48.45% -5.83% 80.70% 1.79% -
  Horiz. % 208.93% 125.00% 89.29% 173.21% 183.93% 101.79% 100.00%
P/EPS -253.27 7.08 -18.68 -61.31 -5,475.66 23.54 36.00 -
  YoY % -3,677.26% 137.90% 69.53% 98.88% -23,361.09% -34.61% -
  Horiz. % -703.53% 19.67% -51.89% -170.31% -15,210.17% 65.39% 100.00%
EY -0.39 14.12 -5.35 -1.63 -0.02 4.25 2.78 -
  YoY % -102.76% 363.93% -228.22% -8,050.00% -100.47% 52.88% -
  Horiz. % -14.03% 507.91% -192.45% -58.63% -0.72% 152.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.50 0.34 0.54 0.66 0.45 0.50 1.48%
  YoY % 10.00% 47.06% -37.04% -18.18% 46.67% -10.00% -
  Horiz. % 110.00% 100.00% 68.00% 108.00% 132.00% 90.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

160  128  385  1529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUBLINE 0.040.00 
 PRESBHD 0.29-0.015 
 ARMADA 0.1550.00 
 SUMATEC 0.02+0.005 
 HSI-C3X 0.45-0.015 
 HSI-H4O 0.415+0.01 
 PERMAJU 0.375+0.015 
 VELESTO 0.205-0.005 
 HSI-C3T 0.10-0.01 
 SAPNRG 0.335-0.01 
Partners & Brokers